For saleSingle family
$439,990
12256 77th St NE
Otsego MN 55330
4 beds, 3 baths, 1,988 sqft
12256 77th St NE is a 4 beds, 3 baths, 1,988 sqft single family home for sale at $439,990 in Otsego MN 55330. At 20% down it rents for an estimated $2,575/mo and returns -$566/mo a month at a 5.1% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,575/mo
- Monthly cash flow
- -$566/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.7%
- Max offer
- $304,500
Offer ≤ $304,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading